The WACC of Kropz PLC (KRPZ.L) is 5.7%.
| Range | Selected | |
| Cost of equity | 5.20% - 8.00% | 6.60% |
| Tax rate | 1.10% - 1.60% | 1.35% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.3% - 7.2% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.21 | 0.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 8.00% |
| Tax rate | 1.10% | 1.60% |
| Debt/Equity ratio | 3.15 | 3.15 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.3% | 7.2% |
| Selected WACC | 5.7% | |